BNBCalc.com Investment Analysis Report of 14 Daytona St, Destin, FL 32550, USA

7 bed • 3 bath • 16 guests • $1,250,000

BNB

Calc

Return Metrics

10.96% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.96%

Cap Rate

9.41%

Return on Investment

27.32%

Annual Revenue

$150,992

AirDNA projects $780/night at 53% occupancy ($150,991).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,776

Annual Expenses

$33,309

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,958

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,258

Management & Platform Fees

$377

Platform Fee (i.e. Airbnb)

$377

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$59,326

Deductible property tax

$12,375

Est. Depreciation Value

$586,425

Profit on this property

$117,683

Your total deduction

$540,443

So, your new taxable income is your previous income minus your total deduction ($150,000 - $540,443)

-$390,443

Your old tax bill

$45,000

Your new tax bill

-$117,133

Estimated tax savings

$162,133

14 Daytona St Destin, Florida, 32550-3945

7 bed • 3 bath • 16 guests • $1,250,000

Annual Revenue

$150,992

Profit (Cash Flow)

$33,371

Cap Rate

9.4%

Annual Revenue

$150,992

AirDNA projects $780/night at 53% occupancy ($150,992)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.96% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.96%

Cap Rate

9.41%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$59,326

Deductible property tax

$12,375

Your total deduction

$140,939

Your adjusted annual income

$150,000 - $140,939 = $9,061

Taxes on $9,061 (30%)

$2,718

Your old tax bill

$45,000

Your new tax bill

$2,718

Estimated tax savings

$42,282

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com